[SURIA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 99.36%
YoY- -14.85%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 68,457 59,278 62,357 54,688 60,979 60,983 46,529 29.26%
PBT 11,326 13,485 21,939 11,420 11,484 14,810 8,588 20.19%
Tax -8,568 -3,135 -5,182 -2,447 -6,983 -2,883 -2,834 108.66%
NP 2,758 10,350 16,757 8,973 4,501 11,927 5,754 -38.67%
-
NP to SH 2,758 10,350 16,757 8,973 4,501 11,928 5,755 -38.67%
-
Tax Rate 75.65% 23.25% 23.62% 21.43% 60.81% 19.47% 33.00% -
Total Cost 65,699 48,928 45,600 45,715 56,478 49,056 40,775 37.31%
-
Net Worth 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 0.13%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,187 - - - 3,458 - - -
Div Payout % 188.08% - - - 76.83% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,132,044 1,134,465 1,132,078 1,115,341 1,106,142 1,132,978 1,129,692 0.13%
NOSH 345,820 345,820 345,820 345,820 345,820 345,820 345,820 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.03% 17.46% 26.87% 16.41% 7.38% 19.56% 12.37% -
ROE 0.24% 0.91% 1.48% 0.80% 0.41% 1.05% 0.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.80 17.14 18.03 15.81 17.63 17.63 13.45 29.31%
EPS 0.79 2.99 4.85 2.59 1.30 3.45 1.66 -38.96%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 3.2667 0.13%
Adjusted Per Share Value based on latest NOSH - 345,820
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.80 17.14 18.03 15.81 17.63 17.63 13.45 29.31%
EPS 0.79 2.99 4.85 2.59 1.30 3.45 1.66 -38.96%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.2735 3.2805 3.2736 3.2252 3.1986 3.2762 3.2667 0.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.19 1.14 1.09 1.14 1.08 0.88 0.955 -
P/RPS 6.01 6.65 6.04 7.21 6.12 4.99 7.10 -10.48%
P/EPS 149.21 38.09 22.49 43.94 82.98 25.51 57.39 88.74%
EY 0.67 2.63 4.45 2.28 1.21 3.92 1.74 -46.98%
DY 1.26 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.36 0.35 0.33 0.35 0.34 0.27 0.29 15.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 24/08/21 27/05/21 31/03/21 27/11/20 27/08/20 -
Price 1.26 1.15 1.06 1.03 1.14 0.955 0.92 -
P/RPS 6.37 6.71 5.88 6.51 6.47 5.42 6.84 -4.62%
P/EPS 157.99 38.42 21.88 39.70 87.59 27.69 55.28 101.00%
EY 0.63 2.60 4.57 2.52 1.14 3.61 1.81 -50.42%
DY 1.19 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.32 0.36 0.29 0.28 22.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment